BNBCalc Short Term Rental Rental Arbitrage Analysis 709 S 9th St b, Wilmington, NC, 28401

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,103

Profit (Cash Flow)

$2,370

Cash on Cash Return

26.8%

Annual Revenue

$44,103

AirDNA projects $219/night at 45% occupancy ($35,994). Airbtics projects $148/night at 59% occupancy ($31,893). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $175 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$21,118	$32,509	$46,344	$60,049
Occupancy	47%	61%	69%	79%
Nightly Rate	$116	$138	$175	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bungalow 7	$21,735	$88	63%	3	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.9 (38)
Port City Gem \| Modern Luxury \| Heart of Downtown	$40,923	$166	64%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (91)
3 BR Historic Bungalow centrally located	$29,432	$112	69%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Downtown Home!4/bds Can Sleep 6! Full Kitchen/2Bth	$28,457	$152	50%	3	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (195)
Newly Renovated Home in Downtown w/ Grill & Games!	$36,127	$185	48%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
A little old, a little new, and perfectly quaint!	$27,445	$118	61%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (214)
Rosie’s cozy cottage	$23,354	$91	65%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (46)
Marilyn 3 bedroom downtown riverwalk NO clean fee!	$22,919	$101	62%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (85)
3 bedroom downtwn by riverwalk- NO cleaning fee	$57,901	$226	70%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (134)
Wilmington Charming Home Downtown Historical Area	$31,391	$216	38%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (65)
Brewhouse Loft @ Downtown \| HotTub \| Firepit	$53,691	$189	72%	3	1	2	$155	❌	✅	✅	Y / Y	⭐️ 5 (73)
Downtown Charmer 2	$23,233	$112	55%	3	2	2	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (172)
DT 3BR Gem -Hot Tub -Covered Parking -Fenced Yard	$68,198	$194	94%	3	2	1	$130	❌	✅	✅	Y / Y	⭐️ 5 (84)
Sunny 3-bedroom historic home	$31,513	$131	63%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Newly Renovated Home in Downtown!	$21,016	$119	43%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Historic. Classic. Quiet. Close!	$30,708	$178	44%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Restored Historic Apartment: Quiet Downtown Street	$36,690	$134	71%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (193)
Downtown Wilmington Treehouse Loft *Pets	$21,688	$67	81%	3	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (51)
Coastal Downtown Cottage - Near Beaches	$22,152	$178	31%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (48)
Crane on Dock Bungalow Stunning 3BR 2BA + Parking	$85,588	$253	90%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (109)
1866 Historic Downtown Home STL2019-0279	$19,711	$109	46%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (124)
1860 House In the Heart of Downtown	$34,334	$195	46%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
Haven House: New Home near downtown, close to all!	$32,798	$120	69%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (62)
Wilmington Retreat	$25,805	$137	49%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (221)
The Rose of Wilmington	$32,493	$118	73%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (95)
Pet- Friendly Close to Downtown & Beach	$49,176	$171	75%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (81)
Bungalow on the Row	$21,131	$97	46%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (105)
Newly updated Carolina Place Cottage near Downtown	$21,562	$84	66%	3	2	2	$97	❌	❌	❌	Y / Y	⭐️ 4.9 (134)
Downtown Wilmington 1920s Bungalow	$47,799	$162	79%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (164)
Luxury Downtown 3BR w King Suite + Backyard + Park	$33,672	$101	82%	3	3	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (157)
Downtown Wilmington, 3 Queen Beds, Free Parking	$25,557	$130	51%	3	1	1	$30	❌	❌	✅	N / Y	⭐️ 4.6 (64)
Downtown Cottage Retreat	$23,660	$163	35%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious Downtown Retreat - Close to Everything!	$27,220	$126	55%	3	3	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Downtown Bungalow	$34,312	$134	67%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (27)
Historic Ardmore House	$48,397	$274	47%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)
Downtown 3b/2ba bungalow close to dining/shopping	$36,578	$175	55%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Magnolia House - Central Downtown	$29,244	$139	52%	3	3	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (42)
Historic downtown River Walk home	$39,074	$157	68%	3	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (61)
Ebert-Artis Cottage	$36,525	$173	53%	3	3	1	$295	❌	❌	❌	Y / Y	⭐️ 4.9 (44)

Return Metrics

26.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,369	$4,739	$7,109	$9,479	$11,848	$23,697	$71,093
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$2,369	$4,739	$7,109	$9,479	$11,848	$23,697	$71,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.77%

Payback Period Days

1364

Return on Investment

26.77%

709 S 9th St Wilmington, North Carolina, 28401

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Wilmington

Zoning

Laws

$44,103

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 45% occupancy.Projected nightly rate is $148/night at 59% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$33,655

Avg annual revenue

59%

Avg occupancy rate

$148

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$35k

$60k

$85k

$2,370

Profit

Revenue

$44,103

Operating Expenses

$17,733

Operating Income

$26,370

Net Effective Rent

$24,000

Profit (Cash Flow)

$2,370

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

26.77%

Payback Period Days

1364